|
Net Income
|
25.77M | -44.74M | -7.96M | -43.55M | -23.22M | -35.34M |
|
Depreciation and Depletion
|
10.60M | 11.60M | 13.30M | 14.80M | 18.30M | 18.80M |
|
Share-based Compensation
|
0.54M | 47.05M | 3.74M | 4.61M | 6.83M | 7.62M |
|
Deferred Taxes
|
3.17M | 6.42M | 2.06M | -11.53M | 1.22M | 1.30M |
|
Gains from Sales and Divestitures
|
| | 1.62M | | | |
|
Gains from Investment Securities
|
1.83M | 2.26M | 2.53M | 4.10M | 4.64M | 6.11M |
|
Asset Writedowns and Impairment
|
6.20M | 8.64M | 6.18M | 3.34M | 7.01M | 0.52M |
|
Non-cash Items
|
| | 2.00M | | | |
|
Cash from Operations
|
43.83M | -7.55M | 27.30M | 20.24M | -36.90M | 32.87M |
|
Amortization of Deferred Charges
|
0.60M | 1.10M | 0.43M | 0.43M | 0.43M | 0.43M |
|
Depreciation & Amortization (CF)
|
11.29M | 12.29M | 13.92M | 15.42M | 18.95M | 19.51M |
|
Change in Receivables
|
1.20M | -5.88M | 9.51M | -8.22M | 30.33M | -11.21M |
|
Change in Accured Expenses
|
-1.01M | 6.14M | 17.38M | 6.79M | 1.37M | 20.43M |
|
Change in Taxes
|
-1.95M | 3.66M | 1.36M | -6.50M | 3.06M | -0.01M |
|
Other Working Capital Changes
|
1.06M | 4.99M | 4.67M | 28.11M | -28.11M | -8.71M |
|
Capital Expenditures
|
11.84M | 17.54M | 38.24M | 23.35M | 7.91M | 6.26M |
|
Sales of Property, Plant and Equipment
|
0.17M | | | | | |
|
Change in Intangibles
|
| 2.00M | | | | |
|
Acquisitions
|
| | | | 23.92M | 4.77M |
|
Divestments
|
| | | | 4.84M | 1.25M |
|
Change in Acquisitions & Divestments
|
| | | | 3.00M | 6.30M |
|
Cash from Investing Activities
|
-11.69M | -19.54M | -40.24M | -69.52M | -26.37M | -5.55M |
|
Other financing activities
|
| 14.90M | 3.74M | | | |
|
Cash from Financing Activities
|
21.23M | 116.22M | -6.32M | -7.90M | -7.03M | -19.08M |
|
Dividends Paid - Common
|
| 9.50M | | | | |
|
Change in Cash
|
53.37M | 89.14M | -19.25M | -57.18M | -70.31M | 8.23M |
|
Beginning Cash Balance
|
59.53M | 112.33M | 203.68M | 184.43M | 127.25M | 55.90M |
|
Free Cash Flow
|
31.98M | -25.09M | -10.94M | -3.12M | -44.81M | 26.60M |
|
Net Cash Flow
|
53.37M | 89.14M | -19.25M | -57.18M | -70.31M | 8.23M |